101 Sugar Ski Dr Sugar Mountain, North Carolina
1 bed • 1 bath • 4 guests
Purchase Price
Est. $706/mo
$20,663
Annual Revenue
Median of 25 comps selected by Gary, creator of this analysis.
- Avg Daily Rate
- $188
- Occupancy
- 30%
$0k
$10k
$20k
$35k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,598
Profit
Revenue
$20,663
Operating Expenses
$18,536
Operating Income
$2,127
Mortgage & Taxes
$10,726
Profit (Cash Flow)
-$8,598
$40,714
Cash Investment
Down Payment
$31,800
Renos & Furnishing
$4,144
Closing Costs
$4,770
Total
$40,714
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-21.11%
Cap Rate
1.33%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$7,546
Deductible property tax
$1,574
Estimated gross deduction
$45,751
Your income tax rate
Estimated tax savings
$13,725
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.